The UK Mortgage Calculator is mainly intended for United Kingdom residents using the British Pound currency.
Interest Only: £468.75
Monthly Repayment: £657.66
Monthly
Total
Mortgage Payment
£657.66
£197,299.14
Taxes
£150.00
£45,000.00
Home Insurance
£208.33
£62,500.00
Other Costs
£500.00
£150,000.00
Total Out-of-Pocket
£1,516.00
£454,799.14
Loan Amount
£112,500.00
Mortgage Deposit
£37,500.00
Total Interest
£84,799.14
Amortization schedule
Month
Date
Interest
Principal
Ending Balance
1
05/2025
£469
£189
£112,311
2
6/2025
£468
£190
£112,121
3
7/2025
£467
£190
£111,931
4
8/2025
£466
£191
£111,740
5
9/2025
£466
£192
£111,548
6
10/2025
£465
£193
£111,355
7
11/2025
£464
£194
£111,161
8
12/2025
£463
£194
£110,966
9
1/2026
£462
£195
£110,771
10
2/2026
£462
£196
£110,575
11
3/2026
£461
£197
£110,378
12
4/2026
£460
£198
£110,180
End of year 1
13
5/2026
£459
£199
£109,982
14
6/2026
£458
£199
£109,782
15
7/2026
£457
£200
£109,582
16
8/2026
£457
£201
£109,381
17
9/2026
£456
£202
£109,179
18
10/2026
£455
£203
£108,976
19
11/2026
£454
£204
£108,773
20
12/2026
£453
£204
£108,568
21
1/2027
£452
£205
£108,363
22
2/2027
£452
£206
£108,157
23
3/2027
£451
£207
£107,950
24
4/2027
£450
£208
£107,742
End of year 2
25
5/2027
£449
£209
£107,533
26
6/2027
£448
£210
£107,324
27
7/2027
£447
£210
£107,113
28
8/2027
£446
£211
£106,902
29
9/2027
£445
£212
£106,690
30
10/2027
£445
£213
£106,476
31
11/2027
£444
£214
£106,262
32
12/2027
£443
£215
£106,048
33
1/2028
£442
£216
£105,832
34
2/2028
£441
£217
£105,615
35
3/2028
£440
£218
£105,397
36
4/2028
£439
£219
£105,179
End of year 3
37
5/2028
£438
£219
£104,960
38
6/2028
£437
£220
£104,739
39
7/2028
£436
£221
£104,518
40
8/2028
£435
£222
£104,296
41
9/2028
£435
£223
£104,073
42
10/2028
£434
£224
£103,849
43
11/2028
£433
£225
£103,624
44
12/2028
£432
£226
£103,398
45
1/2029
£431
£227
£103,171
46
2/2029
£430
£228
£102,943
47
3/2029
£429
£229
£102,714
48
4/2029
£428
£230
£102,485
End of year 4
49
5/2029
£427
£231
£102,254
50
6/2029
£426
£232
£102,023
51
7/2029
£425
£233
£101,790
52
8/2029
£424
£234
£101,556
53
9/2029
£423
£235
£101,322
54
10/2029
£422
£235
£101,086
55
11/2029
£421
£236
£100,850
56
12/2029
£420
£237
£100,612
57
1/2030
£419
£238
£100,374
58
2/2030
£418
£239
£100,135
59
3/2030
£417
£240
£99,894
60
4/2030
£416
£241
£99,653
End of year 5
61
5/2030
£415
£242
£99,410
62
6/2030
£414
£243
£99,167
63
7/2030
£413
£244
£98,922
64
8/2030
£412
£245
£98,677
65
9/2030
£411
£247
£98,430
66
10/2030
£410
£248
£98,183
67
11/2030
£409
£249
£97,934
68
12/2030
£408
£250
£97,685
69
1/2031
£407
£251
£97,434
70
2/2031
£406
£252
£97,182
71
3/2031
£405
£253
£96,930
72
4/2031
£404
£254
£96,676
End of year 6
73
5/2031
£403
£255
£96,421
74
6/2031
£402
£256
£96,165
75
7/2031
£401
£257
£95,908
76
8/2031
£400
£258
£95,650
77
9/2031
£399
£259
£95,391
78
10/2031
£397
£260
£95,131
79
11/2031
£396
£261
£94,869
80
12/2031
£395
£262
£94,607
81
1/2032
£394
£263
£94,344
82
2/2032
£393
£265
£94,079
83
3/2032
£392
£266
£93,813
84
4/2032
£391
£267
£93,547
End of year 7
85
5/2032
£390
£268
£93,279
86
6/2032
£389
£269
£93,010
87
7/2032
£388
£270
£92,740
88
8/2032
£386
£271
£92,468
89
9/2032
£385
£272
£92,196
90
10/2032
£384
£274
£91,922
91
11/2032
£383
£275
£91,648
92
12/2032
£382
£276
£91,372
93
1/2033
£381
£277
£91,095
94
2/2033
£380
£278
£90,817
95
3/2033
£378
£279
£90,538
96
4/2033
£377
£280
£90,257
End of year 8
97
5/2033
£376
£282
£89,976
98
6/2033
£375
£283
£89,693
99
7/2033
£374
£284
£89,409
100
8/2033
£373
£285
£89,124
101
9/2033
£371
£286
£88,837
102
10/2033
£370
£288
£88,550
103
11/2033
£369
£289
£88,261
104
12/2033
£368
£290
£87,971
105
1/2034
£367
£291
£87,680
106
2/2034
£365
£292
£87,388
107
3/2034
£364
£294
£87,094
108
4/2034
£363
£295
£86,800
End of year 9
109
5/2034
£362
£296
£86,504
110
6/2034
£360
£297
£86,206
111
7/2034
£359
£298
£85,908
112
8/2034
£358
£300
£85,608
113
9/2034
£357
£301
£85,307
114
10/2034
£355
£302
£85,005
115
11/2034
£354
£303
£84,701
116
12/2034
£353
£305
£84,397
117
1/2035
£352
£306
£84,091
118
2/2035
£350
£307
£83,783
119
3/2035
£349
£309
£83,475
120
4/2035
£348
£310
£83,165
End of year 10
121
5/2035
£347
£311
£82,854
122
6/2035
£345
£312
£82,541
123
7/2035
£344
£314
£82,228
124
8/2035
£343
£315
£81,913
125
9/2035
£341
£316
£81,596
126
10/2035
£340
£318
£81,279
127
11/2035
£339
£319
£80,960
128
12/2035
£337
£320
£80,639
129
1/2036
£336
£322
£80,318
130
2/2036
£335
£323
£79,995
131
3/2036
£333
£324
£79,670
132
4/2036
£332
£326
£79,345
End of year 11
133
5/2036
£331
£327
£79,017
134
6/2036
£329
£328
£78,689
135
7/2036
£328
£330
£78,359
136
8/2036
£326
£331
£78,028
137
9/2036
£325
£333
£77,696
138
10/2036
£324
£334
£77,362
139
11/2036
£322
£335
£77,026
140
12/2036
£321
£337
£76,690
141
1/2037
£320
£338
£76,351
142
2/2037
£318
£340
£76,012
143
3/2037
£317
£341
£75,671
144
4/2037
£315
£342
£75,329
End of year 12
145
5/2037
£314
£344
£74,985
146
6/2037
£312
£345
£74,640
147
7/2037
£311
£347
£74,293
148
8/2037
£310
£348
£73,945
149
9/2037
£308
£350
£73,595
150
10/2037
£307
£351
£73,244
151
11/2037
£305
£352
£72,892
152
12/2037
£304
£354
£72,538
153
1/2038
£302
£355
£72,182
154
2/2038
£301
£357
£71,825
155
3/2038
£299
£358
£71,467
156
4/2038
£298
£360
£71,107
End of year 13
157
5/2038
£296
£361
£70,746
158
6/2038
£295
£363
£70,383
159
7/2038
£293
£364
£70,019
160
8/2038
£292
£366
£69,653
161
9/2038
£290
£367
£69,285
162
10/2038
£289
£369
£68,916
163
11/2038
£287
£371
£68,546
164
12/2038
£286
£372
£68,174
165
1/2039
£284
£374
£67,800
166
2/2039
£283
£375
£67,425
167
3/2039
£281
£377
£67,048
168
4/2039
£279
£378
£66,670
End of year 14
169
5/2039
£278
£380
£66,290
170
6/2039
£276
£381
£65,909
171
7/2039
£275
£383
£65,525
172
8/2039
£273
£385
£65,141
173
9/2039
£271
£386
£64,755
174
10/2039
£270
£388
£64,367
175
11/2039
£268
£389
£63,977
176
12/2039
£267
£391
£63,586
177
1/2040
£265
£393
£63,193
178
2/2040
£263
£394
£62,799
179
3/2040
£262
£396
£62,403
180
4/2040
£260
£398
£62,005
End of year 15
181
5/2040
£258
£399
£61,606
182
6/2040
£257
£401
£61,205
183
7/2040
£255
£403
£60,803
184
8/2040
£253
£404
£60,398
185
9/2040
£252
£406
£59,992
186
10/2040
£250
£408
£59,584
187
11/2040
£248
£409
£59,175
188
12/2040
£247
£411
£58,764
189
1/2041
£245
£413
£58,351
190
2/2041
£243
£415
£57,937
191
3/2041
£241
£416
£57,520
192
4/2041
£240
£418
£57,102
End of year 16
193
5/2041
£238
£420
£56,683
194
6/2041
£236
£421
£56,261
195
7/2041
£234
£423
£55,838
196
8/2041
£233
£425
£55,413
197
9/2041
£231
£427
£54,986
198
10/2041
£229
£429
£54,558
199
11/2041
£227
£430
£54,127
200
12/2041
£226
£432
£53,695
201
1/2042
£224
£434
£53,261
202
2/2042
£222
£436
£52,825
203
3/2042
£220
£438
£52,388
204
4/2042
£218
£439
£51,948
End of year 17
205
5/2042
£216
£441
£51,507
206
6/2042
£215
£443
£51,064
207
7/2042
£213
£445
£50,619
208
8/2042
£211
£447
£50,173
209
9/2042
£209
£449
£49,724
210
10/2042
£207
£450
£49,273
211
11/2042
£205
£452
£48,821
212
12/2042
£203
£454
£48,367
213
1/2043
£202
£456
£47,911
214
2/2043
£200
£458
£47,453
215
3/2043
£198
£460
£46,993
216
4/2043
£196
£462
£46,531
End of year 18
217
5/2043
£194
£464
£46,067
218
6/2043
£192
£466
£45,601
219
7/2043
£190
£468
£45,134
220
8/2043
£188
£470
£44,664
221
9/2043
£186
£472
£44,193
222
10/2043
£184
£474
£43,719
223
11/2043
£182
£476
£43,244
224
12/2043
£180
£477
£42,766
225
1/2044
£178
£479
£42,287
226
2/2044
£176
£481
£41,805
227
3/2044
£174
£483
£41,322
228
4/2044
£172
£485
£40,836
End of year 19
229
5/2044
£170
£488
£40,349
230
6/2044
£168
£490
£39,859
231
7/2044
£166
£492
£39,368
232
8/2044
£164
£494
£38,874
233
9/2044
£162
£496
£38,378
234
10/2044
£160
£498
£37,880
235
11/2044
£158
£500
£37,381
236
12/2044
£156
£502
£36,879
237
1/2045
£154
£504
£36,375
238
2/2045
£152
£506
£35,869
239
3/2045
£149
£508
£35,360
240
4/2045
£147
£510
£34,850
End of year 20
241
5/2045
£145
£512
£34,338
242
6/2045
£143
£515
£33,823
243
7/2045
£141
£517
£33,306
244
8/2045
£139
£519
£32,787
245
9/2045
£137
£521
£32,266
246
10/2045
£134
£523
£31,743
247
11/2045
£132
£525
£31,218
248
12/2045
£130
£528
£30,690
249
1/2046
£128
£530
£30,160
250
2/2046
£126
£532
£29,628
251
3/2046
£123
£534
£29,094
252
4/2046
£121
£536
£28,558
End of year 21
253
5/2046
£119
£539
£28,019
254
6/2046
£117
£541
£27,478
255
7/2046
£114
£543
£26,935
256
8/2046
£112
£545
£26,390
257
9/2046
£110
£548
£25,842
258
10/2046
£108
£550
£25,292
259
11/2046
£105
£552
£24,740
260
12/2046
£103
£555
£24,185
261
1/2047
£101
£557
£23,628
262
2/2047
£98
£559
£23,069
263
3/2047
£96
£562
£22,507
264
4/2047
£94
£564
£21,943
End of year 22
265
5/2047
£91
£566
£21,377
266
6/2047
£89
£569
£20,809
267
7/2047
£87
£571
£20,238
268
8/2047
£84
£573
£19,664
269
9/2047
£82
£576
£19,089
270
10/2047
£80
£578
£18,510
271
11/2047
£77
£581
£17,930
272
12/2047
£75
£583
£17,347
273
1/2048
£72
£585
£16,762
274
2/2048
£70
£588
£16,174
275
3/2048
£67
£590
£15,583
276
4/2048
£65
£593
£14,991
End of year 23
277
5/2048
£62
£595
£14,396
278
6/2048
£60
£598
£13,798
279
7/2048
£57
£600
£13,198
280
8/2048
£55
£603
£12,595
281
9/2048
£52
£605
£11,990
282
10/2048
£50
£608
£11,382
283
11/2048
£47
£610
£10,772
284
12/2048
£45
£613
£10,159
285
1/2049
£42
£615
£9,544
286
2/2049
£40
£618
£8,926
287
3/2049
£37
£620
£8,305
288
4/2049
£35
£623
£7,682
End of year 24
289
5/2049
£32
£626
£7,057
290
6/2049
£29
£628
£6,428
291
7/2049
£27
£631
£5,798
292
8/2049
£24
£634
£5,164
293
9/2049
£22
£636
£4,528
294
10/2049
£19
£639
£3,889
295
11/2049
£16
£641
£3,248
296
12/2049
£14
£644
£2,603
297
1/2050
£11
£647
£1,957
298
2/2050
£8
£650
£1,307
299
3/2050
£5
£652
£655
300
4/2050
£3
£655
£-0
End of year 25
Year
Date
Interest
Principal
Ending Balance
1
5/25-4/26
£5,572
£2,320
£110,180
2
5/26-4/27
£5,454
£2,438
£107,742
3
5/27-4/28
£5,329
£2,563
£105,179
4
5/28-4/29
£5,198
£2,694
£102,485
5
5/29-4/30
£5,060
£2,832
£99,653
6
5/30-4/31
£4,915
£2,977
£96,676
7
5/31-4/32
£4,763
£3,129
£93,547
8
5/32-4/33
£4,603
£3,289
£90,257
9
5/33-4/34
£4,434
£3,458
£86,800
10
5/34-4/35
£4,257
£3,635
£83,165
11
5/35-4/36
£4,071
£3,820
£79,345
12
5/36-4/37
£3,876
£4,016
£75,329
13
5/37-4/38
£3,671
£4,221
£71,107
14
5/38-4/39
£3,455
£4,437
£66,670
15
5/39-4/40
£3,228
£4,664
£62,005
16
5/40-4/41
£2,989
£4,903
£57,102
17
5/41-4/42
£2,738
£5,154
£51,948
18
5/42-4/43
£2,474
£5,418
£46,531
19
5/43-4/44
£2,197
£5,695
£40,836
20
5/44-4/45
£1,906
£5,986
£34,850
21
5/45-4/46
£1,600
£6,292
£28,558
22
5/46-4/47
£1,278
£6,614
£21,943
23
5/47-4/48
£939
£6,953
£14,991
24
5/48-4/49
£584
£7,308
£7,682
25
5/49-4/50
£210
£7,682
£-0
In the United Kingdom (UK), it is usually very helpful when potential mortgage borrowers show good preparation for the process by bringing along all the information that may be required when applying for a mortgage at a bank, such as:
addresses for the last three years, no gaps
income information for the last three months, as well as three years of income records
bank statements for the past three months, though it can help to have more
documentation of loans or credit cards
On top of that, a good second step is to check credit scores and raise any questionable negative marks with the banker that issues the mortgage. Assuming good credit in the UK, it is possible to borrow with a relatively small down payment. There are many mortgage loan products requiring deposits of 5% or less of the property value, though it can change accordingly with market conditions.
Tracker Mortgage
A tracker mortgage is a type of mortgage that follows the movements of other rates, the most common of which is the Bank of England base rate. Most banks in the UK favor variable-rate mortgages in one form or another. Therefore, there are a wider variety of mortgages of this type in the UK. Some mortgages start out as trackers and, after a few years, become standard variable-rate mortgages.
Introductory tracker rates can be among the lowest mortgage interest rates available. However, like all variable rates, they can go up as well as down. Also, most introductory tracker rates will likely have an early repayment charge when remortgaged or repaid during the introductory period. Borrowers with a lifetime tracker mortgage can expect to see early repayment charges for a period after being taken out.
Flexible Mortgage
A flexible mortgage is a mortgage type that allows the borrower to overpay, underpay, or take a payment holiday from a mortgage from time to time. The overpayment feature can be used to pay the loan down faster, either in lump sums or as part of the regular payment process. The underpayment feature is used to make lower monthly payments from time to time, and payment holidays can be used to avoid payment for brief stints, sometimes up to six months. However, these features usually come with special charges and conditions, so shop around carefully and compare the costs of flexible mortgages.
Stamp Duty
A unique aspect of mortgages in the UK is stamp duty, which is a tax that is charged as a percentage of the purchase price when a property is bought. Depending on the price bracket that the property falls in, the percentage can vary:
Up to £250,000
0%
From £250,001 to £925,000
5%
From £925,001 to £1,500,000
10%
Over £1,500,001
12%
There is a special discount (relief) for first-time buyers if the purchase price is £625,000 or less. Stamp tax is not applicable for first-time buyers of properties worth £425,000 or less and the existing rate of 5% will apply between £425,000 and £625,000. Properties over £625,000 follow the same rules as buyers not buying for the first time.
There are other special rules that apply in regards to stamp duty in the UK, such as higher rates for additional properties and different rates in different countries. Furthermore, special rules apply in specific instances, including the replacement of a main residence, when corporate bodies or shared ownership properties are involved, when buying six or more properties in one transaction, for multiple transfers between the same buyers and sellers, and many more. Stamp duty can be complex, and it is best to consult professionals to determine the precise rate that will be charged on any property purchase.